[AVI] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -86.38%
YoY- -1075.14%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 168,954 184,998 194,199 201,138 200,234 188,759 188,741 -7.09%
PBT -40,463 -24,173 -22,959 -7,155 -3,609 -776 1,786 -
Tax -1,826 -1,507 -1,298 -1,444 -927 -921 -973 51.97%
NP -42,289 -25,680 -24,257 -8,599 -4,536 -1,697 813 -
-
NP to SH -42,132 -25,465 -24,100 -8,786 -4,714 -1,950 601 -
-
Tax Rate - - - - - - 54.48% -
Total Cost 211,243 210,678 218,456 209,737 204,770 190,456 187,928 8.08%
-
Net Worth 298,260 314,815 319,037 347,179 350,028 347,799 350,804 -10.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 298,260 314,815 319,037 347,179 350,028 347,799 350,804 -10.22%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -25.03% -13.88% -12.49% -4.28% -2.27% -0.90% 0.43% -
ROE -14.13% -8.09% -7.55% -2.53% -1.35% -0.56% 0.17% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.68 21.63 22.62 23.23 23.25 21.99 21.98 -7.08%
EPS -4.91 -2.98 -2.81 -1.01 -0.55 -0.23 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3474 0.368 0.3716 0.4009 0.4064 0.4051 0.4086 -10.22%
Adjusted Per Share Value based on latest NOSH - 858,552
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.91 16.32 17.14 17.75 17.67 16.66 16.65 -7.07%
EPS -3.72 -2.25 -2.13 -0.78 -0.42 -0.17 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2632 0.2778 0.2815 0.3063 0.3089 0.3069 0.3095 -10.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.32 0.37 0.375 0.38 0.38 0.38 0.37 -
P/RPS 1.63 1.71 1.66 1.64 1.63 1.73 1.68 -1.98%
P/EPS -6.52 -12.43 -13.36 -37.46 -69.43 -167.31 528.56 -
EY -15.34 -8.05 -7.49 -2.67 -1.44 -0.60 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.01 1.01 0.95 0.94 0.94 0.91 0.72%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 23/08/16 31/05/16 29/02/16 27/11/15 28/08/15 22/05/15 -
Price 0.32 0.36 0.38 0.395 0.385 0.375 0.375 -
P/RPS 1.63 1.66 1.68 1.70 1.66 1.71 1.71 -3.13%
P/EPS -6.52 -12.09 -13.54 -38.93 -70.34 -165.11 535.70 -
EY -15.34 -8.27 -7.39 -2.57 -1.42 -0.61 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.98 1.02 0.99 0.95 0.93 0.92 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment